0.746
Revenue$B
1.200
1.277
1.401
1.484
1.627
1.802
1.962
2.142
2.329
2.500
0.809
8.97%
8.72%
41
25.19
Revenue growth%
6.82
9.67
7.72
8.54
7.11
8.13
10.01
9.49
9.27
11.30
29.51
9.49
8.90
17
9.16
Gross margin%
19.42
16.94
19.20
21.88
24.31
21.66
23.99
24.04
25.39
25.14
29.87
24.04
22.93
73
13.98
Operating margin%
4.65
6.14
4.76
2.88
3.47
0.48
0.92
0.40
0.40
2.86
7.37
0.48
2.87
61
24.16
Net margin%
13.11
12.36
11.12
11.67
11.21
12.83
11.86
11.49
10.39
12.34
21.78
11.86
11.77
79
17.64
P/E ratio (avg)x
30.96
32.66
36.35
34.37
37.70
41.63
40.84
45.06
50.76
55.03
12.54
45.06
39.27
71
10.50
EV/EBITx
35.03
35.44
34.37
38.94
41.90
45.04
42.84
42.77
47.62
50.99
18.28
45.04
42.33
36
19.33
FCF yield (avg)%
6.59
3.70
3.92
2.99
3.59
4.29
3.32
6.11
7.85
7.83
2.71
6.11
4.11
89
3.28
FCF margin%
19.92
18.22
15.61
16.06
15.25
14.56
16.93
19.79
20.99
21.28
6.36
19.79
17.58
9
1.481
FCF / Net incomex
2.119
2.064
2.282
2.273
2.385
2.767
3.220
3.357
3.883
4.394
1.774
3.357
2.576
81
27.17
ROIC%
16.37
17.24
14.85
14.28
15.92
18.23
20.62
20.69
18.04
16.47
22.78
18.23
16.85
45
17.36
Return on equity%
9.88
12.16
9.44
10.34
10.53
8.58
8.05
5.53
4.96
2.13
2.95
5.53
9.01
74
12.24
Return on assets%
25.10
25.26
26.22
29.09
26.21
24.43
23.16
26.09
23.39
26.30
7.63
24.43
25.68
90
0.93
EPS$
0.54
0.50
0.55
0.57
0.54
0.56
0.63
0.64
0.72
0.76
1.04
6.95%
4.73%
—
25.14
EPS growth%
19.64
20.03
17.17
17.02
16.82
19.80
20.21
18.22
18.59
21.10
17.29
19.80
19.12
83
1.66
Bookvalue per sh$
1.92
2.05
2.16
2.02
2.00
2.03
2.33
2.40
2.68
2.98
1.28
8.36%
3.99%
—
0.72
FCF per share$
1.38
1.37
1.43
1.33
1.42
1.41
1.42
1.46
1.47
1.42
0.44
0.04%
1.59%
—
0.86
Dividend per sh$
1.14
1.32
1.38
1.50
1.52
1.54
1.69
1.92
2.15
2.33
1.73
8.86%
8.37%
—
18.12
Div yield (avg)%
26.83
29.60
31.04
28.35
25.55
25.25
25.58
26.30
25.24
24.87
7.66
25.25
25.94
9
4.16
Payout ratio%
15.49
18.40
16.03
15.10
13.91
16.66
16.07
15.58
17.53
15.73
13.67
16.07
15.88
59
351.4
Shares (diluted)M
320.0
274.8
233.4
200.0
210.4
223.5
208.2
189.0
188.6
163.5
337.2
(4.92%)
(6.25%)
31
15.62
Buyback yield%
13.08
12.79
13.15
11.32
10.83
10.61
11.55
12.25
12.45
12.75
7.43
12.25
12.35
90
0.277
D/E ratiox
0.837
0.871
0.912
0.912
0.880
0.816
0.865
0.861
0.912
0.799
0.632
0.861
0.868
58
0.351
Enterprise value$B
1.639
1.452
1.285
1.386
1.371
1.219
1.133
1.236
1.232
1.230
1.843
(2.14%)
(2.45%)
68
0.405
LT debt$B
1.817
2.076
1.988
1.970
2.089
2.045
2.335
2.286
2.275
2.195
1.346
0.99%
1.23%
82
Revenue
$2.500B
8.72%
1.00×
Cost of revenue
$1.576B
8.67%
1.00×
Operating expenses
$407.0M
9.55%
1.08×
Cash and investments
15.77%
Property and equipment
14.88%